Income Statement | Trend | Unit | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2017-02-28 | 2016-11-30 | 2016-08-31 | 2016-05-31 | 2016-02-29 | 2015-11-30 | 2015-08-31 | 2015-05-31 | 2015-02-28 | 2014-11-30 | 2014-08-31 | 2014-05-31 | 2014-02-28 | 2013-11-30 | 2013-08-31 | 2013-05-31 | 2013-02-28 | 2012-11-30 | 2012-08-31 | 2012-05-31 | 2012-02-29 | 2011-11-30 | 2011-08-31 | 2011-05-31 | 2011-02-28 | 2010-11-30 | 2010-08-31 | 2010-05-31 | 2010-02-28 | 2009-11-30 | 2009-08-31 | 2009-05-31 | 2009-02-28 | 2008-11-30 | 2008-08-31 | 2008-05-31 | 2008-02-29 | 2007-11-30 | 2007-08-31 | 2007-05-31 | 2007-02-28 | 2006-11-30 | 2006-08-31 | 2006-05-31 | 2006-02-28 | 2005-11-30 | 2005-08-31 | 2005-05-31 | 2005-02-28 | 2004-11-30 | 2004-08-31 | 2004-05-31 | 2004-02-29 | 2003-11-30 | 2003-08-31 | 2003-05-31 | 2003-02-28 | 2002-11-30 | 2002-08-31 | 2002-05-31 | 2002-02-28 | 2001-11-30 | 2001-08-31 | 2001-05-31 | 2001-02-28 | 2000-11-30 | 2000-08-31 | 2000-05-31 | 2000-02-29 | 1999-11-30 | 1999-08-31 | 1999-05-31 | 1999-02-28 | 1998-11-30 | 1998-08-31 | 1998-05-31 | 1998-02-28 | 1997-11-30 | 1997-08-31 | 1997-05-31 | 1997-02-28 | 1996-11-30 | 1996-08-31 | 1996-05-31 | 1996-02-29 | 1995-11-30 | 1995-08-31 | 1995-05-31 | 1995-02-28 | 1994-11-30 | 1994-08-31 | 1994-05-31 | 1994-02-28 | 1993-11-30 | 1993-08-31 | 1993-05-31 | 1993-02-28 | 1992-11-30 | 1992-08-31 | 1992-05-31 | 1992-02-29 | 1991-11-30 | 1991-08-31 | 1991-05-31 | 1991-02-28 | 1990-11-30 | 1990-08-31 | 1990-05-31 | 1990-02-28 | 1989-11-30 | 1989-08-31 | 1989-05-31 | 1989-02-28 | 1988-11-30 | 1988-08-31 | 1988-05-31 | 1988-02-29 | 1987-11-30 | 1987-08-31 | 1987-05-31 | 1987-02-28 | 1986-11-30 | 1986-08-31 | 1986-05-31 | 1986-02-28 | 1985-11-30 | 1985-08-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 5,824 | 4,726 | 4,010 | 3,752 | 3,693 | 4,085 | 6,643 | 8,642 | 7,786 | 7,687 | 8,274 | 7,422 | 6,236 | 5,773 | 6,056 | 5,438 | 4,797 | 5,144 | 4,870 | 4,788 | 5,835 | 7,913 | 8,440 | 7,797 | 7,351 | 6,803 | 6,138 | 5,566 | 4,648 | 3,970 | 3,217 | 2,898 | 2,934 | 3,350 | 3,600 | 3,853 | 4,166 | 4,573 | 4,227 | 3,982 | 4,107 | 4,042 | 2,843 | 2,318 | 2,078 | 1,834 | 1,963 | 2,172 | 2,067 | 2,090 | 2,140 | 2,139 | 2,257 | 2,252 | 2,493 | 2,288 | 1,961 | 1,740 | 1,302 | 1,106 | 993 | 1,402 | 1,449 | 1,498 | 1,359 | 1,535 | 1,437 | 1,294 | 1,427 | 1,530 | 1,373 | 1,312 | 1,225 | 1,362 | 1,258 | 1,054 | 1,308 | 1,260 | 1,189 | 1,117 | 991 | 1,107 | 889 | 733 | 785 | 685 | 748 | 771 | 646 | 424 | 480 | 818 | 1,066 | 1,832 | 2,570 | 1,789 | 1,393 | 1,584 | 1,081 | 864 | 1,026 | 794 | 692 | 610 | 755 | 955 | 946 | 965 | 876 | 728 | 701 | 771 | 997 | 1,186 | 1,028 | 761 | 629 | 535 | 492 | 426 | 390 | 320 | 306 | 215 | 176 | 131 | 135 | 131 | 128 | 112 | 124 | 127 | 95 | 80 | 105 | 84 | 78 | 67 | 103 | 119 | 114 | 110 | 113 | 86 | 58 | 43 | 30 | 23 | 20 | 19 | 20 | 14 | 9 | 5 | 6 |
Cost of Revenue |
Loading...
|
M | 4,745 | 4,761 | 4,445 | 4,420 | 4,899 | 3,192 | 4,021 | 4,607 | 4,110 | 4,122 | 4,362 | 4,296 | 4,587 | 4,037 | 3,988 | 3,675 | 3,442 | 3,778 | 3,475 | 2,960 | 2,971 | 3,298 | 3,289 | 3,074 | 3,081 | 3,056 | 3,026 | 2,957 | 2,944 | 2,959 | 2,638 | 2,400 | 2,355 | 2,501 | 2,630 | 2,651 | 2,761 | 2,935 | 2,842 | 2,614 | 2,704 | 2,761 | 2,135 | 1,762 | 1,712 | 1,617 | 1,744 | 1,938 | 1,799 | 1,785 | 1,819 | 1,661 | 1,822 | 1,728 | 1,712 | 1,440 | 1,319 | 1,297 | 1,132 | 999 | 1,260 | 1,851 | 1,514 | 1,450 | 1,402 | 1,530 | 1,264 | 1,188 | 1,070 | 1,088 | 1,049 | 983 | 990 | 1,051 | 976 | 968 | 954 | 837 | 797 | 729 | 743 | 821 | 719 | 662 | 1,009 | 722 | 957 | 603 | 503 | 637 | 1,099 | 1,127 | 867 | 1,041 | 1,159 | 1,105 | 892 | 793 | 868 | 686 | 764 | 686 | 653 | 607 | 757 | 744 | 659 | 650 | 658 | 573 | 550 | 558 | 552 | 538 | 480 | 357 | 268 | 225 | 212 | 207 | 204 | 126 | 128 | 95 | 88 | 68 | 76 | 75 | 74 | 60 | 66 | 67 | 55 | 49 | 60 | 45 | 45 | 35 | 52 | 53 | - | 31 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 1,079 | -35 | -435 | -668 | -1,206 | 893 | 2,622 | 4,035 | 3,676 | 3,565 | 3,912 | 3,126 | 1,649 | 1,736 | 2,068 | 1,763 | 1,355 | 1,366 | 1,395 | 1,828 | 2,864 | 4,615 | 5,151 | 4,723 | 4,270 | 3,747 | 3,112 | 2,609 | 1,704 | 1,011 | 579 | 498 | 579 | 849 | 970 | 1,202 | 1,405 | 1,638 | 1,385 | 1,368 | 1,403 | 1,281 | 708 | 556 | 366 | 217 | 219 | 234 | 268 | 305 | 321 | 478 | 435 | 524 | 781 | 848 | 642 | 443 | 170 | 107 | -267 | -449 | -65 | 48 | -43 | 5 | 173 | 106 | 357 | 442 | 324 | 330 | 235 | 311 | 282 | 87 | 354 | 423 | 393 | 388 | 248 | 286 | 170 | 71 | -224 | -37 | -209 | 168 | 143 | -213 | -619 | -308 | 199 | 791 | 1,411 | 685 | 501 | 791 | 213 | 178 | 262 | 108 | 39 | 3 | -2 | 211 | 287 | 315 | 219 | 155 | 150 | 213 | 444 | 648 | 549 | 404 | 361 | 311 | 280 | 219 | 186 | 194 | 179 | 120 | 89 | 63 | 59 | 56 | 54 | 52 | 58 | 60 | 40 | 32 | 45 | 39 | 33 | 31 | 51 | 67 | - | 80 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Expenses |
Loading...
|
M | 1,112 | 1,093 | 1,037 | 898 | 1,097 | 1,005 | 1,101 | 1,031 | 1,130 | 934 | 957 | 1,327 | 986 | 870 | 911 | 875 | 915 | 848 | 745 | 818 | 907 | 856 | 774 | 770 | 703 | 650 | 610 | 646 | 660 | 652 | 611 | 525 | 584 | 617 | 543 | 571 | 550 | 553 | 557 | 529 | 534 | 730 | 501 | 407 | 389 | 374 | 359 | 425 | 416 | 387 | 372 | 241 | 256 | 134 | 348 | 308 | 227 | 242 | 219 | 353 | 441 | 223 | 273 | 273 | 729 | 265 | 334 | 301 | 391 | 332 | 271 | 282 | 48 | 249 | 236 | 217 | 228 | 248 | 267 | 278 | 255 | 264 | 275 | 255 | 377 | 259 | 258 | 215 | 202 | 239 | 310 | 219 | 240 | 287 | 313 | 276 | 246 | 258 | 221 | 206 | 211 | 171 | 170 | 175 | 206 | 193 | 163 | 146 | 142 | 114 | 121 | 118 | 148 | 123 | 106 | 88 | 68 | 65 | 60 | 56 | 52 | 89 | 80 | 73 | 73 | 58 | 54 | 52 | 51 | 50 | 41 | 47 | 41 | 47 | 40 | 36 | 36 | 33 | 31 | 26 | - | 32 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 52 | 263 | 219 | 219 | 231 | 251 | 280 | 264 | 263 | 259 | 236 | 230 | 214 | 214 | 231 | 216 | 223 | 211 | 212 | 206 | 209 | 209 | 215 | 211 | 196 | 191 | 193 | 204 | 187 | 159 | 157 | 148 | 175 | 179 | 170 | 169 | 187 | 193 | 180 | 174 | 177 | 176 | 194 | 127 | 123 | 119 | 139 | 156 | 174 | 151 | 155 | 151 | 146 | 140 | 141 | 190 | 100 | 97 | 82 | 80 | 90 | 102 | 107 | 116 | 120 | 112 | 143 | 134 | 153 | 180 | 144 | 113 | 108 | 95 | 88 | 89 | 85 | 87 | 75 | 94 | 82 | 81 | 82 | 87 | 92 | 96 | 96 | 77 | 79 | 80 | 204 | 104 | 109 | 150 | 181 | 112 | 93 | 104 | 133 | 124 | 126 | 103 | 100 | 111 | 139 | 126 | 105 | 92 | 97 | 77 | 81 | 64 | 100 | 76 | 67 | 51 | 36 | 37 | 33 | 36 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | 832 | 845 | 719 | 758 | 788 | 849 | 839 | 773 | 792 | 712 | 705 | 670 | 641 | 647 | 630 | 649 | 681 | 640 | 623 | 606 | 601 | 611 | 567 | 603 | 523 | 448 | 447 | 434 | 473 | 470 | 411 | 382 | 403 | 421 | 379 | 406 | 379 | 376 | 358 | 349 | 344 | 320 | 267 | 226 | 214 | 224 | 235 | 231 | 222 | 230 | 209 | 211 | 186 | 185 | 197 | 142 | 148 | 137 | 139 | 162 | 168 | 178 | 167 | 170 | 180 | 163 | 184 | 195 | 243 | 183 | 163 | 168 | 160 | 166 | 151 | 153 | 151 | 148 | 199 | 181 | 188 | 186 | 166 | 162 | 174 | 155 | 137 | 134 | 136 | 155 | 105 | 115 | 131 | 140 | 132 | 101 | 104 | 92 | 87 | 82 | 86 | 68 | 72 | 66 | 70 | 64 | 62 | 53 | 47 | 47 | 46 | 51 | 48 | 47 | 39 | 34 | 29 | 27 | 27 | 23 | 19 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Operating Expenses |
Loading...
|
M | 228 | -15 | 99 | -79 | 78 | -95 | -18 | -6 | 75 | -37 | 16 | 427 | 131 | 9 | 50 | 10 | 11 | -3 | -90 | 6 | 97 | 36 | -8 | -44 | -16 | 11 | -30 | 8 | 0 | 23 | 43 | -5 | 6 | 17 | -6 | -4 | -16 | -16 | 19 | 6 | 13 | 234 | 40 | 54 | 52 | 31 | -15 | 38 | 20 | 6 | 8 | -121 | -76 | -191 | 10 | -24 | -21 | 8 | -2 | 111 | 183 | -57 | -1 | -13 | 429 | -10 | 7 | -28 | -5 | -31 | -36 | 2 | -220 | -12 | -3 | -25 | -9 | 13 | -7 | 3 | -14 | -3 | 27 | 6 | 110 | 8 | 26 | 3 | -13 | 5 | 0 | 0 | 0 | -2 | 0 | 63 | 49 | 63 | 0 | 0 | 0 | 0 | -2 | -2 | -3 | 3 | -4 | 1 | -3 | -10 | -6 | 4 | 0 | 0 | 0 | 4 | 3 | 2 | 0 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -3,633 | -3,653 | -3,412 | -3,395 | -3,888 | -2,103 | -2,925 | -3,576 | -2,985 | -3,226 | -3,427 | -3,422 | -3,601 | -3,167 | -3,077 | -2,800 | -2,527 | -2,930 | -2,730 | -2,142 | -2,064 | -2,442 | -2,515 | -2,304 | -2,378 | -2,406 | -2,389 | -2,323 | -2,288 | -2,336 | -2,078 | -1,875 | -1,771 | -1,884 | -2,087 | -2,080 | -2,211 | -2,382 | -2,307 | -2,094 | -2,182 | -2,261 | -1,666 | -1,415 | -1,375 | -1,243 | -1,370 | -1,518 | -1,383 | -1,398 | -1,455 | -1,420 | -1,566 | -1,594 | -1,361 | -1,127 | -1,091 | -1,054 | -925 | -665 | -924 | -1,562 | -1,245 | -1,185 | -681 | -1,278 | -949 | -887 | -679 | -756 | -777 | -700 | -942 | -802 | -740 | -751 | -726 | -588 | -529 | -450 | -487 | -536 | -451 | -402 | -632 | -463 | -699 | -388 | -301 | -397 | -716 | -908 | -627 | -754 | -846 | -829 | -646 | -535 | -647 | -480 | -553 | -515 | -483 | -432 | -552 | -551 | -496 | -504 | -516 | -459 | -429 | -440 | -404 | -415 | -373 | -240 | -200 | -159 | -152 | -151 | -152 | -37 | -48 | -22 | -15 | -10 | -22 | -23 | -24 | -9 | -25 | -21 | -14 | -2 | -20 | -9 | -8 | -2 | -20 | -27 | - | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | -33 | -1,128 | -1,472 | -1,566 | -2,303 | -112 | 1,521 | 3,004 | 2,546 | 2,631 | 2,955 | 1,799 | 663 | 866 | 1,157 | 888 | 440 | 518 | 650 | 1,010 | 1,957 | 3,759 | 4,377 | 3,953 | 3,567 | 3,097 | 2,502 | 1,963 | 1,044 | 359 | -32 | -27 | -5 | 232 | 427 | 631 | 855 | 1,085 | 828 | 839 | 869 | 551 | 207 | 149 | -23 | -157 | -140 | -191 | -148 | -82 | -51 | 237 | 179 | 390 | 433 | 540 | 415 | 201 | -49 | -246 | -708 | -672 | -338 | -225 | -772 | -260 | -161 | -195 | -34 | 110 | 53 | 47 | 187 | 62 | 46 | -130 | 126 | 175 | 125 | 110 | -7 | 22 | -106 | -184 | -601 | -297 | -468 | -47 | -59 | -452 | -929 | -527 | -41 | 504 | 1,098 | 409 | 254 | 533 | -8 | -28 | 51 | -63 | -131 | -172 | -208 | 18 | 124 | 169 | 77 | 41 | 29 | 95 | 296 | 525 | 442 | 316 | 293 | 245 | 220 | 163 | 135 | 105 | 99 | 47 | 15 | 5 | 5 | 4 | 3 | 2 | 17 | 13 | -2 | -16 | 5 | 4 | -4 | -2 | 20 | 41 | 114 | 48 | -68 | 86 | 58 | 43 | -80 | 23 | 20 | 19 | -58 | 14 | 9 | 5 | -75 |
Interest Expense |
Loading...
|
M | 144 | 132 | 129 | 119 | 89 | 51 | 45 | 44 | 55 | 45 | 47 | 46 | 42 | 48 | 50 | 51 | 46 | 47 | 39 | 29 | 27 | 33 | 50 | 80 | 88 | 124 | 148 | 153 | 161 | 139 | 135 | 109 | 97 | 96 | 101 | 97 | 83 | 90 | 88 | 80 | 83 | 101 | 64 | 54 | 56 | 54 | 53 | 53 | 35 | 35 | 30 | 28 | 28 | 38 | 41 | 44 | 46 | 47 | 33 | 37 | 35 | 30 | 9 | 21 | 20 | 21 | 15 | 12 | 4 | 1 | 3 | 4 | 8 | 11 | 11 | 13 | 12 | 10 | 10 | 9 | 8 | 9 | 37 | 12 | 8 | 4 | 17 | 5 | 4 | 2 | 12 | 4 | 4 | 8 | 18 | 11 | 3 | 8 | 12 | 14 | - | 1 | 1 | 1 | 159 | 1 | 3 | 2 | 2 | 2 | 1 | 2 | - | - | - | 7 | 7 | 4 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-operating Income/Expense |
Loading...
|
M | 203 | -179 | 5 | -187 | 32 | -64 | 32 | -16 | -37 | -113 | -3 | -408 | 4 | 13 | 5 | 10 | -1 | 46 | -13 | -317 | -84 | 9 | -15 | -194 | -53 | -204 | -22 | -95 | 30 | -43 | -61 | -34 | -6 | -4 | 18 | -16 | -6 | -49 | 176 | -30 | -134 | -310 | 1,497 | -105 | -211 | -1 | 11 | -4 | 39 | -33 | -7 | 10 | -21 | -114 | 1 | 443 | -45 | 57 | -13 | -22 | -242 | -34 | -5 | 13 | -435 | 8 | -7 | 29 | 10 | 34 | 39 | 2 | 221 | 12 | -21 | 24 | 9 | 0 | 8 | -2 | 16 | 22 | 16 | -5 | -108 | 1 | -27 | -2 | 11 | -6 | -108 | 1 | 0 | 7 | 0 | 6 | 0 | 10 | 1 | -14 | 0 | 1 | 0 | 0 | 158 | 0 | 2 | 2 | 205 | -2 | 0 | 2 | -184 | 8 | 8 | 29 | 7 | 4 | 2 | 0 | 1 | 0 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -1 | -1 | -1 | - | 2 | 3 | 4 | - | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBT |
Loading...
|
M | 170 | -1,307 | -1,458 | -1,753 | -2,271 | -176 | 1,553 | 2,988 | 2,509 | 2,521 | 2,936 | 1,806 | 635 | 841 | 1,125 | 870 | 427 | 561 | 655 | 716 | 1,904 | 3,773 | 4,346 | 3,715 | 3,453 | 2,792 | 2,321 | 1,737 | 925 | 213 | -168 | -160 | -96 | 143 | 355 | 527 | 774 | 953 | 945 | 743 | 670 | 375 | 1,678 | 52 | -235 | -212 | -196 | -243 | -142 | -115 | -78 | 225 | 158 | 246 | 400 | 938 | 370 | 212 | -81 | -280 | -742 | -706 | -353 | -231 | -775 | -252 | -146 | -177 | 2 | 153 | 92 | 78 | 201 | 63 | 43 | -135 | 122 | 169 | 121 | 105 | -11 | 17 | -113 | -191 | -602 | -295 | -464 | -40 | -51 | -443 | -1,020 | -500 | -1 | 543 | 1,111 | 423 | 250 | 533 | -20 | -42 | -16 | -70 | -132 | -171 | -48 | 16 | 129 | 171 | 280 | 39 | 20 | 97 | 112 | 533 | 450 | 352 | 300 | 249 | 222 | 163 | 136 | 106 | 98 | 46 | 14 | 4 | 4 | 3 | 2 | 1 | 15 | 11 | -3 | -17 | 5 | 3 | - | - | 23 | 45 | - | 52 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income Tax Provision |
Loading...
|
M | -622 | 73 | 24 | 139 | 54 | 8 | 56 | 358 | 255 | 219 | 230 | 65 | 48 | 51 | 136 | 68 | 21 | 55 | 71 | 135 | 280 | 477 | 20 | 109 | 143 | 114 | 47 | 92 | 38 | 31 | 3 | 15 | 5 | 4 | 69 | 104 | 47 | 75 | 87 | 72 | 63 | 80 | 5 | 1 | 9 | 13 | 14 | 38 | 9 | 2 | 16 | 104 | 35 | 48 | 25 | 41 | 4 | 7 | 13 | 2 | 4 | 13 | 2 | 13 | 4 | 7 | 6 | 9 | 6 | 9 | 4 | 7 | 7 | 0 | 0 | 7 | 4 | 14 | 28 | 14 | 18 | 16 | 10 | 24 | 18 | 21 | 122 | 16 | 20 | 177 | 445 | 196 | 1 | 190 | 375 | 149 | 86 | 186 | 8 | 17 | 16 | 28 | 49 | 67 | 9 | 7 | 53 | 68 | 131 | 16 | 2 | 39 | 112 | 205 | 169 | 132 | 116 | 90 | 80 | 59 | 49 | 38 | 35 | 17 | 5 | 2 | 1 | 1 | 1 | 0 | 5 | 4 | 1 | 7 | 2 | 1 | 4 | - | 7 | 16 | - | 20 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Income after Tax |
Loading...
|
M | 792 | -1,380 | -1,482 | -1,892 | -2,325 | -184 | 1,497 | 2,630 | 2,254 | 2,302 | 2,706 | 1,741 | 587 | 790 | 989 | 802 | 406 | 506 | 584 | 581 | 1,624 | 3,296 | 4,326 | 3,606 | 3,310 | 2,678 | 2,274 | 1,645 | 887 | 182 | -171 | -175 | -101 | 139 | 286 | 423 | 727 | 878 | 858 | 671 | 607 | 295 | 1,673 | 51 | -244 | -225 | -210 | -281 | -151 | -117 | -94 | 121 | 123 | 198 | 375 | 897 | 366 | 205 | -94 | -282 | -746 | -719 | -355 | -244 | -779 | -259 | -152 | -186 | -4 | 144 | 88 | 71 | 194 | 63 | 43 | -143 | 118 | 155 | 94 | 91 | -28 | 1 | -123 | -215 | -619 | -316 | -587 | -56 | -71 | -620 | -1,465 | -695 | -3 | 353 | 736 | 274 | 164 | 347 | -27 | -59 | -32 | -97 | -182 | -239 | -57 | 10 | 76 | 103 | 149 | 24 | 19 | 58 | 0 | 329 | 281 | 220 | 184 | 159 | 142 | 104 | 87 | 68 | 63 | 30 | 9 | 3 | 3 | 2 | 2 | 1 | 10 | 7 | -5 | -24 | 3 | 2 | - | - | 16 | 29 | - | 32 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Controlling Interest |
Loading...
|
M | - | - | 0 | 0 | 0 | 11 | 0 | 4 | 0 | -4 | 0 | 6 | -16 | 0 | 2 | -1 | 1 | 15 | 23 | 11 | 5 | 3 | 1 | 2 | 1 | 0 | 0 | -2 | -7 | 2 | -1 | 40 | -4 | -59 | -47 | -68 | -207 | -125 | -118 | -135 | -124 | -63 | -35 | 10 | 60 | 52 | 33 | 115 | 73 | 74 | 41 | 46 | 51 | 43 | -342 | -939 | -365 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 115 | -115 | -64 | -89 | -193 | -63 | -43 | 118 | -118 | -155 | -94 | -91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 360 | -360 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | - | -1,430 | -1,896 | -2,312 | -195 | 1,492 | 2,626 | 2,263 | 2,306 | 2,720 | 1,735 | 603 | 803 | 988 | 803 | 405 | 491 | 561 | 840 | 1,619 | 3,293 | 4,325 | 3,823 | 3,309 | 2,678 | 2,368 | 1,647 | 894 | 180 | -170 | -215 | -97 | 206 | 471 | 491 | 934 | 1,003 | 1,150 | 806 | 731 | 358 | 1,708 | 43 | -286 | -275 | -243 | -320 | -282 | -187 | -135 | 75 | 72 | 155 | 342 | 939 | 365 | 204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -115 | 115 | 64 | 89 | 193 | 63 | 43 | -118 | 118 | 155 | 94 | 91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -360 | 360 | 736 | 290 | 169 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 1,114,000,000.00 | 1,100,000,000.00 | 1,095,000,000.00 | 1,094,000,000.00 | 1,091,000,000.00 | 1,090,000,000.00 | 1,106,000,000.00 | 1,121,000,000.00 | 1,130,000,000.00 | 1,130,000,000.00 | 1,138,000,000.00 | 1,145,000,000.00 | 1,144,000,000.00 | 1,135,000,000.00 | 1,131,000,000.00 | 1,129,000,000.00 | 1,133,000,000.00 | 1,129,000,000.00 | 1,128,000,000.00 | 1,129,000,000.00 | 1,141,000,000.00 | 1,174,000,000.00 | 1,216,000,000.00 | 1,235,000,000.00 | 1,238,000,000.00 | 1,225,000,000.00 | 1,187,000,000.00 | 1,177,000,000.00 | 1,160,000,000.00 | 1,091,000,000.00 | 1,037,000,000.00 | 1,036,000,000.00 | 1,036,000,000.00 | 1,085,000,000.00 | 1,124,000,000.00 | 1,170,000,000.00 | 1,190,000,000.00 | 1,195,000,000.00 | 1,203,000,000.00 | 1,190,000,000.00 | 1,201,000,000.00 | 1,196,000,000.00 | 1,129,400,000.00 | 1,046,600,000.00 | 1,016,000,000.00 | 1,013,700,000.00 | 1,013,100,000.00 | 987,300,000.00 | 982,800,000.00 | 981,400,000.00 | 992,200,000.00 | 1,041,700,000.00 | 1,037,300,000.00 | 1,031,300,000.00 | 1,142,600,000.00 | 1,049,400,000.00 | 1,005,300,000.00 | 1,000,700,000.00 | 844,300,000.00 | 813,300,000.00 | 773,900,000.00 | 773,300,000.00 | 772,800,000.00 | 772,800,000.00 | 772,400,000.00 | 771,900,000.00 | 769,900,000.00 | 769,900,000.00 | 768,700,000.00 | 779,600,000.00 | 720,100,000.00 | 720,100,000.00 | 714,600,000.00 | 707,100,000.00 | 650,000,000.00 | 648,200,000.00 | 701,300,000.00 | 700,500,000.00 | 701,400,000.00 | 705,400,000.00 | 643,200,000.00 | 636,600,000.00 | 609,500,000.00 | 608,300,000.00 | 607,200,000.00 | 605,200,000.00 | 604,000,000.00 | 602,300,000.00 | 600,500,000.00 | 599,200,000.00 | 597,700,000.00 | 596,300,000.00 | 593,800,000.00 | 609,400,000.00 | 602,500,000.00 | 597,300,000.00 | 557,200,000.00 | 594,800,000.00 | 533,000,000.00 | 532,600,000.00 | 545,800,000.00 | 491,400,000.00 | 433,400,000.00 | 420,769,231.00 | 424,166,667.00 | 325,000,000.00 | 441,800,000.00 | 429,800,000.00 | 432,400,000.00 | 412,000,000.00 | 426,200,000.00 | 429,000,000.00 | 430,400,000.00 | 434,400,000.00 | 431,600,000.00 | 430,200,000.00 | 428,800,000.00 | 421,600,000.00 | 431,400,000.00 | 422,520,000.00 | 415,180,000.00 | 397,647,059.00 | 368,750,000.00 | 368,750,000.00 | 300,000,000.00 | 388,292,000.00 | 381,700,000.00 | 381,700,000.00 | 380,672,000.00 | 375,404,000.00 | 383,333,333.00 | 383,333,333.00 | 310,000,000.00 | 310,000,000.00 | 368,572,000.00 | 368,572,000.00 | 368,116,000.00 | 367,856,000.00 | 360,000,000.00 | 360,000,000.00 | 357,777,778.00 | 357,777,778.00 | 298,100,000.00 | 298,100,000.00 | 258,100,000.00 | 258,100,000.00 | 256,392,000.00 | 256,392,000.00 | 256,392,000.00 | 212,212,000.00 | 191,820,000.00 | 191,820,000.00 | 191,820,000.00 | 191,600,000.00 | 191,600,000.00 |
EBITDA |
Loading...
|
M | 1,891 | 787 | 465 | 390 | -154 | 1,809 | 3,485 | 4,853 | 4,311 | 4,302 | 4,576 | 3,356 | 2,212 | 2,353 | 2,724 | 2,310 | 1,805 | 1,814 | 2,076 | 2,380 | 3,281 | 5,112 | 5,685 | 5,209 | 4,744 | 4,216 | 3,600 | 3,014 | 2,078 | 1,162 | 714 | 758 | 800 | 1,002 | 1,170 | 1,338 | 1,529 | 1,766 | 1,418 | 1,417 | 1,430 | 1,092 | 571 | 619 | 432 | 300 | 343 | 334 | 421 | 482 | 504 | 784 | 665 | 907 | 964 | 1,037 | 901 | 692 | 442 | 268 | -168 | -78 | 194 | 288 | -261 | 244 | 313 | 249 | 386 | 490 | 398 | 389 | 479 | 366 | 361 | 189 | 444 | 489 | 435 | 410 | 289 | 334 | 193 | 117 | -290 | 3 | -172 | 247 | 232 | -154 | -633 | -248 | 225 | 779 | 1,365 | 664 | 496 | 763 | 223 | 176 | 271 | 127 | 41 | -21 | -60 | 154 | 236 | 291 | 195 | 152 | 131 | 193 | 386 | 598 | 504 | 367 | 338 | 287 | 261 | 215 | 182 | 146 | 134 | 84 | 51 | 35 | 33 | 30 | 28 | 27 | 41 | 33 | 19 | 11 | 27 | 26 | 16 | 14 | 33 | 49 | - | 55 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Depreciation and Amortization |
Loading...
|
M | 1,924 | 1,915 | 1,937 | 1,956 | 2,149 | 1,921 | 1,964 | 1,849 | 1,765 | 1,671 | 1,621 | 1,557 | 1,549 | 1,487 | 1,567 | 1,422 | 1,365 | 1,296 | 1,426 | 1,370 | 1,324 | 1,353 | 1,308 | 1,256 | 1,177 | 1,119 | 1,098 | 1,051 | 1,034 | 803 | 746 | 785 | 805 | 770 | 743 | 707 | 674 | 681 | 590 | 578 | 561 | 541 | 364 | 470 | 455 | 457 | 483 | 525 | 569 | 564 | 555 | 547 | 486 | 517 | 531 | 497 | 486 | 491 | 491 | 514 | 540 | 594 | 532 | 513 | 511 | 504 | 474 | 444 | 420 | 380 | 345 | 341 | 292 | 303 | 315 | 319 | 317 | 314 | 309 | 300 | 296 | 313 | 299 | 301 | 310 | 300 | 296 | 293 | 291 | 298 | 295 | 279 | 266 | 275 | 268 | 255 | 242 | 230 | 230 | 204 | 219 | 190 | 172 | 151 | 147 | 136 | 111 | 122 | 118 | 110 | 102 | 98 | 90 | 73 | 61 | 51 | 45 | 42 | 41 | 52 | 47 | 41 | 36 | 37 | 36 | 30 | 29 | 26 | 25 | 25 | 24 | 20 | 20 | 26 | 21 | 22 | 20 | 16 | 13 | 9 | - | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT |
Loading...
|
M | -33 | -1,128 | -1,472 | -1,566 | -2,303 | -112 | 1,521 | 3,004 | 2,546 | 2,631 | 2,955 | 1,799 | 663 | 866 | 1,157 | 888 | 440 | 518 | 650 | 1,010 | 1,957 | 3,759 | 4,377 | 3,953 | 3,567 | 3,097 | 2,502 | 1,963 | 1,044 | 359 | -32 | -27 | -5 | 232 | 427 | 631 | 855 | 1,085 | 828 | 839 | 869 | 551 | 207 | 149 | -23 | -157 | -140 | -191 | -148 | -82 | -51 | 237 | 179 | 390 | 433 | 540 | 415 | 201 | -49 | -246 | -708 | -672 | -338 | -225 | -772 | -260 | -161 | -195 | -34 | 110 | 53 | 47 | 187 | 62 | 46 | -130 | 126 | 175 | 125 | 110 | -7 | 22 | -106 | -184 | -601 | -297 | -468 | -47 | -59 | -452 | -929 | -527 | -41 | 504 | 1,098 | 409 | 254 | 533 | -8 | -28 | 51 | -63 | -131 | -172 | -208 | 18 | 124 | 169 | 77 | 41 | 29 | 95 | 296 | 525 | 442 | 316 | 293 | 245 | 220 | 163 | 135 | 105 | 99 | 47 | 15 | 5 | 5 | 4 | 3 | 2 | 17 | 13 | -2 | -16 | 5 | 4 | -4 | -2 | 20 | 41 | 114 | 48 | -68 | 86 | 58 | 43 | -80 | 23 | 20 | 19 | -58 | 14 | 9 | 5 | -75 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | -365.88 | -5.59 | -1.65 | -7.93 | -2.38 | -4.55 | 3.61 | 11.98 | 10.16 | 8.69 | 7.83 | 3.60 | 7.56 | 6.06 | 12.09 | 7.82 | 4.92 | 9.80 | 10.84 | 18.85 | 14.71 | 12.64 | 0.46 | 2.93 | 4.14 | 4.08 | 2.02 | 5.30 | 4.11 | 14.55 | -1.79 | -9.38 | -5.21 | 2.80 | 19.44 | 19.73 | 6.07 | 7.87 | 9.21 | 9.69 | 9.40 | 21.33 | 0.30 | 1.92 | -3.83 | -6.13 | -7.14 | -15.64 | -6.34 | -1.74 | -20.51 | 46.22 | 22.15 | 19.51 | 6.25 | 4.37 | 1.08 | 3.30 | -16.05 | -0.71 | -0.54 | -1.84 | -0.57 | -5.63 | -0.52 | -2.78 | -4.11 | -5.08 | 300.00 | 5.88 | 4.35 | 8.35 | 3.48 | 0.32 | 0.23 | -5.40 | 2.96 | 8.40 | 22.92 | 13.35 | -162.04 | 93.37 | -8.93 | -12.51 | -2.93 | -7.27 | -26.29 | -39.95 | -40.04 | -39.99 | -43.64 | -39.12 | -100.00 | 34.99 | 33.76 | 35.23 | 34.56 | 34.93 | -37.69 | -40.52 | -100.00 | -39.71 | -37.19 | -39.29 | -18.54 | 39.88 | 40.93 | 39.77 | 46.81 | 39.69 | 7.46 | 39.88 | 100.00 | 38.38 | 37.49 | 37.51 | 38.75 | 36.00 | 36.01 | 36.00 | 36.00 | 35.98 | 35.95 | 36.01 | 35.71 | 35.71 | 23.68 | 34.62 | 34.78 | 40.00 | 36.00 | 35.78 | -35.29 | -43.98 | 33.33 | 35.71 | - | - | 31.62 | 35.57 | - | 37.72 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings Per Share (EPS), Basic |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings Per Share (EPS), Diluted |
|
M | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | 18.53 | -0.74 | -10.85 | -17.80 | -32.66 | 21.86 | 39.47 | 46.69 | 47.21 | 46.38 | 47.28 | 42.12 | 26.44 | 30.07 | 34.15 | 32.42 | 28.25 | 26.56 | 28.64 | 38.18 | 49.08 | 58.32 | 61.03 | 60.57 | 58.09 | 55.08 | 50.70 | 46.87 | 36.66 | 25.47 | 18.00 | 17.18 | 19.73 | 25.34 | 26.94 | 31.20 | 33.73 | 35.82 | 32.77 | 34.35 | 34.16 | 31.69 | 24.90 | 23.99 | 17.61 | 11.83 | 11.16 | 10.77 | 12.97 | 14.59 | 15.00 | 22.35 | 19.27 | 23.27 | 31.33 | 37.06 | 32.74 | 25.46 | 13.06 | 9.67 | -26.89 | -32.03 | -4.49 | 3.20 | -3.16 | 0.33 | 12.04 | 8.19 | 25.02 | 28.89 | 23.59 | 25.13 | 19.18 | 22.84 | 22.44 | 8.21 | 27.07 | 33.56 | 33.01 | 34.73 | 25.05 | 25.83 | 19.08 | 9.69 | -28.52 | -5.44 | -27.97 | 21.81 | 22.14 | -50.15 | -128.90 | -37.69 | 18.66 | 43.19 | 54.89 | 38.26 | 35.95 | 49.94 | 19.69 | 20.60 | 25.57 | 13.62 | 5.64 | 0.48 | -0.25 | 22.05 | 30.36 | 32.64 | 24.96 | 21.32 | 21.46 | 27.63 | 44.60 | 54.62 | 53.36 | 53.07 | 57.44 | 58.04 | 56.93 | 51.46 | 47.73 | 60.67 | 58.33 | 55.75 | 50.17 | 48.17 | 43.57 | 42.49 | 41.97 | 46.69 | 46.77 | 46.92 | 41.80 | 39.23 | 43.02 | 46.85 | 42.32 | 47.22 | 49.90 | 55.79 | - | 72.01 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income Margin |
Loading...
|
% | -0.57 | -23.87 | -36.71 | -41.74 | -62.36 | -2.74 | 22.90 | 34.76 | 32.70 | 34.23 | 35.71 | 24.24 | 10.63 | 15.00 | 19.11 | 16.33 | 9.17 | 10.07 | 13.35 | 21.09 | 33.54 | 47.50 | 51.86 | 50.70 | 48.52 | 45.52 | 40.76 | 35.27 | 22.46 | 9.04 | -0.99 | -0.93 | -0.17 | 6.93 | 11.86 | 16.38 | 20.52 | 23.73 | 19.59 | 21.07 | 21.16 | 13.63 | 7.28 | 6.43 | -1.11 | -8.56 | -7.13 | -8.79 | -7.16 | -3.92 | -2.38 | 11.08 | 7.93 | 17.32 | 17.37 | 23.60 | 21.16 | 11.55 | -3.76 | -22.24 | -71.30 | -47.93 | -23.33 | -15.02 | -56.81 | -16.94 | -11.20 | -15.07 | -2.38 | 7.19 | 3.86 | 3.61 | 15.27 | 4.58 | 3.68 | -12.34 | 9.66 | 13.88 | 10.54 | 9.82 | -0.72 | 1.96 | -11.89 | -25.07 | -76.51 | -43.29 | -62.51 | -6.06 | -9.13 | -106.63 | -193.34 | -64.43 | -3.85 | 27.51 | 42.71 | 22.86 | 18.27 | 33.65 | -0.73 | -3.22 | 5.00 | -7.89 | -18.99 | -28.25 | -27.47 | 1.83 | 13.13 | 17.51 | 8.79 | 5.69 | 4.14 | 12.28 | 29.71 | 44.25 | 43.01 | 41.51 | 46.63 | 45.85 | 44.69 | 38.23 | 34.46 | 32.83 | 32.22 | 21.78 | 8.67 | 4.05 | 3.62 | 2.82 | 2.42 | 1.79 | 13.49 | 10.09 | -1.90 | -19.55 | 5.13 | 4.52 | -4.65 | -2.41 | 19.42 | 34.23 | 100.00 | 43.30 | -60.14 | 100.00 | 100.00 | 100.00 | -270.85 | 100.00 | 100.00 | 100.00 | -287.50 | 100.00 | 100.00 | 100.00 | -1,201.61 |
Net Income Margin |
Loading...
|
% | - | - | -35.66 | -50.53 | -62.60 | -4.77 | 22.46 | 30.39 | 29.06 | 30.00 | 32.87 | 23.38 | 9.67 | 13.91 | 16.31 | 14.77 | 8.44 | 9.55 | 11.52 | 17.54 | 27.75 | 41.62 | 51.24 | 49.03 | 45.01 | 39.36 | 38.58 | 29.59 | 19.23 | 4.53 | -5.28 | -7.42 | -3.31 | 6.15 | 13.08 | 12.74 | 22.42 | 21.93 | 27.21 | 20.24 | 17.80 | 8.86 | 60.08 | 1.86 | -13.76 | -14.99 | -12.38 | -14.73 | -13.64 | -8.95 | -6.31 | 3.51 | 3.19 | 6.88 | 13.72 | 41.04 | 18.61 | 11.72 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -8.06 | 7.52 | 4.63 | 6.74 | 15.77 | 4.60 | 3.43 | -11.18 | 9.01 | 12.29 | 7.86 | 8.14 | -0.02 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -33.73 | 19.62 | 28.64 | 16.20 | 12.11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | 32.47 | 16.65 | 11.60 | 10.39 | -4.17 | 44.28 | 52.46 | 56.16 | 55.37 | 55.96 | 55.31 | 45.22 | 35.47 | 40.76 | 44.98 | 42.48 | 37.63 | 35.26 | 42.63 | 49.71 | 56.23 | 64.60 | 67.36 | 66.81 | 64.54 | 61.97 | 58.65 | 54.15 | 44.71 | 29.27 | 22.19 | 26.16 | 27.27 | 29.91 | 32.50 | 34.73 | 36.70 | 38.62 | 33.55 | 35.59 | 34.82 | 27.02 | 20.08 | 26.70 | 20.79 | 16.36 | 17.47 | 15.38 | 20.37 | 23.06 | 23.55 | 36.65 | 29.46 | 40.28 | 38.67 | 45.32 | 45.95 | 39.77 | 33.95 | 24.23 | -16.92 | -5.56 | 13.39 | 19.23 | -19.21 | 15.90 | 21.78 | 19.24 | 27.05 | 32.03 | 28.98 | 29.61 | 39.07 | 26.86 | 28.72 | 17.89 | 33.92 | 38.77 | 36.55 | 36.69 | 29.11 | 30.18 | 21.74 | 16.01 | -36.99 | 0.48 | -23.01 | 31.99 | 35.90 | -36.42 | -131.88 | -30.36 | 21.10 | 42.49 | 53.12 | 37.13 | 35.65 | 48.13 | 20.59 | 20.40 | 26.39 | 15.99 | 5.85 | -3.46 | -7.98 | 16.11 | 24.90 | 30.20 | 22.21 | 20.84 | 18.70 | 25.02 | 38.78 | 50.42 | 48.98 | 48.21 | 53.78 | 53.64 | 53.06 | 50.52 | 46.49 | 45.55 | 43.92 | 39.09 | 28.97 | 26.87 | 24.70 | 22.81 | 21.92 | 24.51 | 32.96 | 25.71 | 19.58 | 13.08 | 25.36 | 30.56 | 20.52 | 21.05 | 32.04 | 41.36 | - | 50.00 | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT Ratio |
Loading...
|
% | -0.57 | -23.87 | -36.71 | -41.74 | -62.36 | -2.74 | 22.90 | 34.76 | 32.70 | 34.23 | 35.71 | 24.24 | 10.63 | 15.00 | 19.11 | 16.33 | 9.17 | 10.07 | 13.35 | 21.09 | 33.54 | 47.50 | 51.86 | 50.70 | 48.52 | 45.52 | 40.76 | 35.27 | 22.46 | 9.04 | -0.99 | -0.93 | -0.17 | 6.93 | 11.86 | 16.38 | 20.52 | 23.73 | 19.59 | 21.07 | 21.16 | 13.63 | 7.28 | 6.43 | -1.11 | -8.56 | -7.13 | -8.79 | -7.16 | -3.92 | -2.38 | 11.08 | 7.93 | 17.32 | 17.37 | 23.60 | 21.16 | 11.55 | -3.76 | -22.24 | -71.30 | -47.93 | -23.33 | -15.02 | -56.81 | -16.94 | -11.20 | -15.07 | -2.38 | 7.19 | 3.86 | 3.61 | 15.27 | 4.58 | 3.68 | -12.34 | 9.66 | 13.88 | 10.54 | 9.82 | -0.72 | 1.96 | -11.89 | -25.07 | -76.51 | -43.29 | -62.51 | -6.06 | -9.13 | -106.63 | -193.34 | -64.43 | -3.85 | 27.51 | 42.71 | 22.86 | 18.27 | 33.65 | -0.73 | -3.22 | 5.00 | -7.89 | -18.99 | -28.25 | -27.47 | 1.83 | 13.13 | 17.51 | 8.79 | 5.69 | 4.14 | 12.28 | 29.71 | 44.25 | 43.01 | 41.51 | 46.63 | 45.85 | 44.69 | 38.23 | 34.46 | 32.83 | 32.22 | 21.78 | 8.67 | 4.05 | 3.62 | 2.82 | 2.42 | 1.79 | 13.49 | 10.09 | -1.90 | -19.55 | 5.13 | 4.52 | -4.65 | -2.41 | 19.42 | 34.23 | 100.00 | 43.30 | -60.14 | 100.00 | 100.00 | 100.00 | -270.85 | 100.00 | 100.00 | 100.00 | -287.50 | 100.00 | 100.00 | 100.00 | -1,201.61 |
EBT Ratio |
Loading...
|
% | 2.92 | -27.66 | -36.36 | -46.72 | -61.49 | -4.31 | 23.38 | 34.58 | 32.22 | 32.80 | 35.48 | 24.33 | 10.18 | 14.57 | 18.58 | 16.00 | 8.90 | 10.91 | 13.45 | 14.95 | 32.63 | 47.68 | 51.49 | 47.65 | 46.97 | 41.04 | 37.81 | 31.21 | 19.90 | 5.37 | -5.22 | -5.52 | -3.27 | 4.27 | 9.86 | 13.68 | 18.58 | 20.84 | 22.36 | 18.66 | 16.31 | 9.28 | 59.02 | 2.24 | -11.31 | -11.56 | -9.98 | -11.19 | -6.87 | -5.50 | -3.64 | 10.52 | 7.00 | 10.92 | 16.04 | 41.00 | 18.87 | 12.18 | -6.22 | -25.32 | -74.72 | -50.36 | -24.36 | -15.42 | -57.03 | -16.42 | -10.16 | -13.68 | 0.14 | 10.00 | 6.69 | 5.93 | 16.41 | 4.61 | 3.43 | -12.82 | 9.29 | 13.42 | 10.20 | 9.39 | -1.09 | 1.50 | -12.73 | -26.07 | -76.64 | -42.99 | -62.09 | -5.23 | -7.85 | -104.53 | -212.39 | -61.07 | -0.12 | 29.62 | 43.21 | 23.65 | 17.95 | 33.65 | -1.84 | -4.89 | -1.57 | -8.76 | -19.12 | -28.09 | -6.35 | 1.71 | 13.63 | 17.67 | 31.99 | 5.40 | 2.87 | 12.56 | 11.27 | 44.96 | 43.75 | 46.30 | 47.67 | 46.52 | 45.09 | 38.23 | 34.72 | 32.99 | 32.09 | 21.45 | 7.94 | 3.21 | 2.81 | 1.98 | 1.79 | 0.89 | 12.12 | 8.60 | -3.60 | -20.67 | 4.27 | 3.33 | - | - | 22.72 | 37.50 | - | 46.83 | - | - | - | - | - | - | - | - | - | - | - | - | - |
StockViz Staff
September 8, 2024
Any question? Send us an email